| Revenue | DKK 896K | +7% |
| EBITDA | DKK -225K | +55% |
| Net profit | DKK -204K | -139% |
| Total assets | DKK 31,2M | -10% |
| Equity | DKK 26,1M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -67 | -117 | -433 | -352 | -525 | -530 | -176 | 271 | 718 | 715 | 921 | 760 | 835 | 896 |
| Staff expenses | -2.191 | -2.221 | -2.193 | -1.974 | -1.674 | -1.503 | -1.334 | -1.386 | -1.427 | -1.366 | -1.414 | -1.448 | -1.296 | -1.122 |
| EBITDA | -2.257 | -2.338 | -2.626 | -2.325 | -5.399 | -2.033 | -1.070 | -1.115 | -941 | 382 | -493 | -691 | -503 | -225 |
| Depreciation & amort. | 423 | 413 | 212 | 318 | 357 | -348 | -314 | -195 | -217 | -210 | -210 | -57 | -25 | -0 |
| EBIT | -2.680 | -2.751 | -2.838 | -2.644 | -5.756 | -2.382 | -1.384 | -1.310 | -1.158 | 172 | -702 | -748 | -528 | -225 |
| Net financials | -238 | 6.468 | -11.435 | 2.474 | 4.185 | 3.127 | 173 | -6.559 | -83 | 1.181 | -2.086 | 775 | 1.057 | 21 |
| Profit before tax | -2.918 | 3.717 | -14.273 | -170 | -1.571 | 745 | -1.211 | -7.869 | -1.241 | 1.353 | -2.788 | 27 | 529 | -204 |
| Tax | -0 | -547 | -0 | 2.015 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.918 | 4.265 | -14.273 | -2.185 | -1.571 | 745 | -1.211 | -7.869 | -1.241 | 1.353 | -2.788 | 27 | 529 | -204 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 84.151 | 80.643 | 68.757 | 63.084 | 61.261 | 58.440 | 54.779 | 44.941 | 42.044 | 41.099 | 35.775 | 34.441 | 34.670 | 31.228 |
| Equity | 68.412 | 70.200 | 55.772 | 53.681 | 47.720 | 47.410 | 44.123 | 34.603 | 32.362 | 31.715 | 26.927 | 25.955 | 26.362 | 26.090 |
| Long-term debt | 9.822 | 9.262 | 8.954 | 8.506 | 10.510 | 10.144 | 9.651 | 9.443 | 8.842 | 8.487 | 8.027 | 7.714 | 4.813 | 4.257 |
| Short-term debt | 5.918 | 1.181 | 1.031 | 897 | 3.031 | 886 | 1.005 | 895 | 839 | 896 | 821 | 773 | 3.495 | 881 |
| Total debt | 15.740 | 10.443 | 9.985 | 9.403 | 13.541 | 11.030 | 10.656 | 10.338 | 9.681 | 9.384 | 8.848 | 8.487 | 8.308 | 5.138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1982 | — | — | |
LB Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Hans Christian Pedersen | Audit | 0 companies |
| Lone Bach | Management | 0 companies |
| Lise Bøgild Paulsen | Board of Directors | 0 companies |
| Kaj Gudmund Lykke Jensen | Board of Directors | 0 companies |
| Peter Fischer | Board of Directors | 0 companies |
| Thomas Bruno Pedersen | Board of Directors | 0 companies |
| Bill Andersen | Chairman | 0 companies |